[BPURI] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -31.81%
YoY- -11.71%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 676,542 706,917 659,872 602,380 612,552 556,574 531,322 17.39%
PBT 8,034 9,725 9,654 7,108 8,484 8,805 8,118 -0.68%
Tax -2,869 -2,968 -2,100 -568 -452 -869 -806 132.23%
NP 5,165 6,757 7,554 6,540 8,032 7,936 7,312 -20.60%
-
NP to SH 4,283 5,726 6,096 4,796 7,033 6,688 6,006 -20.09%
-
Tax Rate 35.71% 30.52% 21.75% 7.99% 5.33% 9.87% 9.93% -
Total Cost 671,377 700,160 652,318 595,840 604,520 548,638 524,010 17.87%
-
Net Worth 74,736 74,852 76,356 74,726 72,903 71,877 69,458 4.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,313 - - - 4,901 2,171 - -
Div Payout % 77.36% - - - 69.69% 32.47% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 74,736 74,852 76,356 74,726 72,903 71,877 69,458 4.98%
NOSH 82,838 82,755 82,601 82,689 81,684 81,428 81,162 1.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.76% 0.96% 1.14% 1.09% 1.31% 1.43% 1.38% -
ROE 5.73% 7.65% 7.98% 6.42% 9.65% 9.30% 8.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 816.70 854.23 798.86 728.48 749.90 683.51 654.64 15.81%
EPS 5.17 6.92 7.38 5.80 8.61 8.21 7.40 -21.17%
DPS 4.00 0.00 0.00 0.00 6.00 2.67 0.00 -
NAPS 0.9022 0.9045 0.9244 0.9037 0.8925 0.8827 0.8558 3.56%
Adjusted Per Share Value based on latest NOSH - 82,689
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 100.25 104.75 97.78 89.26 90.77 82.48 78.73 17.39%
EPS 0.63 0.85 0.90 0.71 1.04 0.99 0.89 -20.49%
DPS 0.49 0.00 0.00 0.00 0.73 0.32 0.00 -
NAPS 0.1107 0.1109 0.1131 0.1107 0.108 0.1065 0.1029 4.96%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.96 0.94 0.96 0.69 0.90 0.95 1.20 -
P/RPS 0.12 0.11 0.12 0.09 0.12 0.14 0.18 -23.59%
P/EPS 18.57 13.58 13.01 11.90 10.45 11.57 16.22 9.39%
EY 5.39 7.36 7.69 8.41 9.57 8.65 6.17 -8.57%
DY 4.17 0.00 0.00 0.00 6.67 2.81 0.00 -
P/NAPS 1.06 1.04 1.04 0.76 1.01 1.08 1.40 -16.85%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 25/11/08 26/08/08 28/05/08 26/02/08 27/11/07 27/08/07 -
Price 0.81 0.80 0.95 0.90 0.84 0.91 0.99 -
P/RPS 0.10 0.09 0.12 0.12 0.11 0.13 0.15 -23.59%
P/EPS 15.67 11.56 12.87 15.52 9.76 11.08 13.38 11.05%
EY 6.38 8.65 7.77 6.44 10.25 9.03 7.47 -9.93%
DY 4.94 0.00 0.00 0.00 7.14 2.93 0.00 -
P/NAPS 0.90 0.88 1.03 1.00 0.94 1.03 1.16 -15.49%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment